CM Opinion of Probable Cost

Dilworth Fire Station

Dilworth, MN
Project No. 22-071
Date:8/31/23
Prepared By: DK
WD Estimate

BID PACKAGES WD EST. TOTALS

1 GENERAL CONDITIONS $ 390,000.00

3A CONCRETE - BUILDING $ 487,804.75
3B POLISHED CONCRETE $ 14,448.05
3C HOLLOWCORE MATERIAL $ 39,768.75
3C-2 HOLLOWCORE ERECTION $ 32,069.52
3D PREFAB CONCRETE WALL PANEL MATERIAL $ 1,121,824.17
3D-2 PREFAB CONCRETE WALL PANEL ERECTION $ 259,598.28
4 MASONRY $ 43,450.20
5A STRUCTURAL STEEL - MATERIALS $ 341,301.27
5B STRUCTURAL STEEL - ERECTION $ 236,946.00
6A GENERAL WORK AND LABOR $ 252,502.03
6B MILLWORK $ 50,944.20
7A MOISTURE PROTECTION $ 376,477.50
7G SEALANTS $ 33,875.91
8A HARDWARE / DOORS / FRAMES $ 133,088.21
8C OVERHEAD DOORS $ 130,290.00
8E ALUMINUM FRAMED ENTRANCES / WINDOWS / CURTAIN WALLS $ 80,497.00
9B DRYWALL $ 134,097.70
9C TILE WORK $ 39,454.64
9E ACOUSTICAL $ 24,500.00
9G RESILIENT FLOORING / CARPETING $ 27,780.05
9I PAINTING & WALL COVERINGS $ 100,133.17
9H FLOOR SEALANT $ 17,516.43
11C KITCHEN EQUIPMENT $ 10,000.00
21 SPRINKLER SYSTEM $ 67,165.00
22 PLUMBING $ 542,976.00
23 HVAC $ 969,600.00
26 ELECTRICAL $ 786,588.00
27 TECHNLOGY SYSTEMS Allowance $ 180,000.00
31 EARTHWORK $ 321,816.30
32A PAVING AND SURFACING $ 246,583.32
32B LANDSCAPING $ 97,678.62
33 SITE ULTILITIES $ 94,990.50

Total Bid Package $ 7,685,765.55

Construction Cont. 4.00% $ 307,430.62
Design Contingency 3.00% $ 230,572.97
Subtotal $ 8,223,769.14

1 year price escalation 4.00% $ 328,950.77

Alternate (includes CM Fee)
1 Soil Correction at paving
2 Change Ceiling tile Rm 106
Total
Soft Costs
Construction Management
CM Pre Con Fee $ 21,120.00
Construction Staff 14 Mo $ 348,600.00
CM Compensation - 2.00% $ 164,475.38
$ 246,330.00 Subtotal $ 534,195.38
$ 74,970.00
$ 321,300.00 A/E Fees $ 509,000.00
FFE/Allowances $ 112,000.00
Int Rm Signage - Allow $ 6,000.00
Specialty Equipment - Allow $ 163,000.00
Geotech Survey $ 11,850.00
Survey / Environ Inv. $ 10,000.00
Soft Cost Contingency $ 22,563.00
Cx Agent Compensation Incl. in GC
Subtotal $ 834,413.00

Project Total without Alternates $ 9,921,328.28

Bond Cost $ 376,671.72
Total $ 10,298,000.00